[MAXIM] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[MAXIM] MAXIM GLOBAL BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -20.51%
YoY- 134.0%
Quarter Report
Latest QR
Upcoming QR
MAXIM's Result
MAXIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 197,480 171,350 167,788 363,607 407,868 469,658 534,184 -48.45%
PBT 12,156 4,278 3,508 38,047 47,966 59,470 49,200 -60.59%
Tax -4,814 -2,760 -2,388 -10,568 -13,361 -17,190 -11,220 -43.08%
NP 7,341 1,518 1,120 27,479 34,605 42,280 37,980 -66.53%
-
NP to SH 5,580 2,424 1,452 28,140 35,398 43,290 38,116 -72.19%
-
Tax Rate 39.60% 64.52% 68.07% 27.78% 27.86% 28.91% 22.80% -
Total Cost 190,138 169,832 166,668 336,128 373,262 427,378 496,204 -47.21%
-
Net Worth 448,207 445,325 444,449 444,073 454,971 450,336 438,185 1.51%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 16,702 25,053 - 12,526 16,702 25,053 - -
Div Payout % 299.32% 1,033.56% - 44.52% 47.18% 57.87% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 448,207 445,325 444,449 444,073 454,971 450,336 438,185 1.51%
NOSH 1,253,149 1,253,149 1,253,149 1,253,149 1,253,149 1,253,149 1,253,149 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 3.72% 0.89% 0.67% 7.56% 8.48% 9.00% 7.11% -
ROE 1.24% 0.54% 0.33% 6.34% 7.78% 9.61% 8.70% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 15.76 13.68 13.39 29.03 32.56 37.49 42.64 -48.46%
EPS 0.44 0.20 0.12 2.25 2.83 3.46 3.04 -72.40%
DPS 1.33 2.00 0.00 1.00 1.33 2.00 0.00 -
NAPS 0.3578 0.3555 0.3548 0.3545 0.3632 0.3595 0.3498 1.51%
Adjusted Per Share Value based on latest NOSH - 1,253,149
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 26.86 23.30 22.82 49.45 55.47 63.88 72.65 -48.45%
EPS 0.76 0.33 0.20 3.83 4.81 5.89 5.18 -72.14%
DPS 2.27 3.41 0.00 1.70 2.27 3.41 0.00 -
NAPS 0.6096 0.6057 0.6045 0.604 0.6188 0.6125 0.596 1.51%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.18 0.185 0.21 0.235 0.265 0.25 0.285 -
P/RPS 1.14 1.35 1.57 0.81 0.81 0.67 0.67 42.47%
P/EPS 40.41 95.60 181.17 10.46 9.38 7.23 9.37 164.71%
EY 2.47 1.05 0.55 9.56 10.66 13.82 10.68 -62.28%
DY 7.41 10.81 0.00 4.26 5.03 8.00 0.00 -
P/NAPS 0.50 0.52 0.59 0.66 0.73 0.70 0.81 -27.48%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 25/08/22 26/05/22 24/02/22 25/11/21 26/08/21 27/05/21 -
Price 0.19 0.185 0.20 0.225 0.26 0.25 0.265 -
P/RPS 1.21 1.35 1.49 0.78 0.80 0.67 0.62 56.10%
P/EPS 42.65 95.60 172.54 10.02 9.20 7.23 8.71 188.08%
EY 2.34 1.05 0.58 9.98 10.87 13.82 11.48 -65.33%
DY 7.02 10.81 0.00 4.44 5.13 8.00 0.00 -
P/NAPS 0.53 0.52 0.56 0.63 0.72 0.70 0.76 -21.34%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment